A B 10%

0 10000 10000
1 5000 2000 S/ 5,849.33
2 5000 4000
3 5000 4000
1 5000 20000

-5 ….1 0
10% 15%

5 50000 -S/ 80,525.50

4 90000 -S/ 131,769.00
3 70000 -S/ 93,170.00
2 100000 -S/ 121,000.00
1 100000 -S/ 110,000.00
-S/ 536,464.50
-60000
-S/ 596,464.50

140000 S/ 932,472.05

RENTABLE S/ 336,007.55

10% 15%
0 -4600000
1 1000000
2 1000000
3 1000000
4 1000000
5 1000000
6 1000000
7 1000000

VAN 268418.82 -439580.27

TIR 11.75%
I VAN
8% 606370.06
9% 432952.84
 10% 268418.82
11% 112196.26
12% -36243.46
13% -177389.57
14% -311695.16
15% -439580.27

0 -4600000
1 -4140500

4
A
0.8333 CAPACIDAD DE TRABAJO

0
18000 8400
6997.20

VALOR ANUAL EQUIVALENTE -S/ 9,785.44

5
3750
10000

3000 4000
10000

10%
VAE1 -5299.02

VP -S/ 16,105.10
S/ 1,010.52

VP -S/ 14,215.45 -S/ 1,734.94

S/ 8,826.68 S/ 282.35
-S/ 1,436.50
VE2 -S/ 2,164.67
S/ 11,789.50

50

TIR ES MAYOR QUE EL TMAR SE ACEPTA

 2250
10

4500
1250

3750